Highlights

[LUXCHEM] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [LUXCHEM]: LUXCHEM CORP BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     89.31%    YoY -     2.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 333,574 296,961 273,792 263,024 240,660 190,039 138,280 15.80%
  YoY % 12.33% 8.46% 4.09% 9.29% 26.64% 37.43% -
  Horiz. % 241.23% 214.75% 198.00% 190.21% 174.04% 137.43% 100.00%
PBT 18,067 12,990 12,607 16,094 15,747 13,447 12,371 6.51%
  YoY % 39.08% 3.04% -21.67% 2.20% 17.10% 8.70% -
  Horiz. % 146.04% 105.00% 101.91% 130.09% 127.29% 108.70% 100.00%
Tax -6,752 -3,258 -3,129 -4,078 -3,968 -3,421 -3,284 12.76%
  YoY % -107.24% -4.12% 23.27% -2.77% -15.99% -4.17% -
  Horiz. % 205.60% 99.21% 95.28% 124.18% 120.83% 104.17% 100.00%
NP 11,315 9,732 9,478 12,016 11,779 10,026 9,087 3.72%
  YoY % 16.27% 2.68% -21.12% 2.01% 17.48% 10.33% -
  Horiz. % 124.52% 107.10% 104.30% 132.23% 129.62% 110.33% 100.00%
NP to SH 11,358 9,703 9,489 12,027 11,779 10,026 9,087 3.79%
  YoY % 17.06% 2.26% -21.10% 2.11% 17.48% 10.33% -
  Horiz. % 124.99% 106.78% 104.42% 132.35% 129.62% 110.33% 100.00%
Tax Rate 37.37 % 25.08 % 24.82 % 25.34 % 25.20 % 25.44 % 26.55 % 5.86%
  YoY % 49.00% 1.05% -2.05% 0.56% -0.94% -4.18% -
  Horiz. % 140.75% 94.46% 93.48% 95.44% 94.92% 95.82% 100.00%
Total Cost 322,259 287,229 264,314 251,008 228,881 180,013 129,193 16.45%
  YoY % 12.20% 8.67% 5.30% 9.67% 27.15% 39.34% -
  Horiz. % 249.44% 222.33% 204.59% 194.29% 177.16% 139.34% 100.00%
Net Worth 169,717 148,276 139,085 130,162 118,310 106,631 94,900 10.17%
  YoY % 14.46% 6.61% 6.86% 10.02% 10.95% 12.36% -
  Horiz. % 178.84% 156.24% 146.56% 137.16% 124.67% 112.36% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,222 3,902 3,899 3,904 3,900 3,901 2,600 12.32%
  YoY % 33.83% 0.06% -0.14% 0.12% -0.02% 50.04% -
  Horiz. % 200.85% 150.08% 149.98% 150.19% 150.01% 150.04% 100.00%
Div Payout % 45.98 % 40.21 % 41.10 % 32.47 % 33.11 % 38.91 % 28.61 % 8.22%
  YoY % 14.35% -2.17% 26.58% -1.93% -14.91% 36.00% -
  Horiz. % 160.71% 140.55% 143.66% 113.49% 115.73% 136.00% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 169,717 148,276 139,085 130,162 118,310 106,631 94,900 10.17%
  YoY % 14.46% 6.61% 6.86% 10.02% 10.95% 12.36% -
  Horiz. % 178.84% 156.24% 146.56% 137.16% 124.67% 112.36% 100.00%
NOSH 261,103 130,067 129,986 130,162 130,011 130,038 130,000 12.32%
  YoY % 100.75% 0.06% -0.14% 0.12% -0.02% 0.03% -
  Horiz. % 200.85% 100.05% 99.99% 100.12% 100.01% 100.03% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.39 % 3.28 % 3.46 % 4.57 % 4.89 % 5.28 % 6.57 % -10.44%
  YoY % 3.35% -5.20% -24.29% -6.54% -7.39% -19.63% -
  Horiz. % 51.60% 49.92% 52.66% 69.56% 74.43% 80.37% 100.00%
ROE 6.69 % 6.54 % 6.82 % 9.24 % 9.96 % 9.40 % 9.58 % -5.81%
  YoY % 2.29% -4.11% -26.19% -7.23% 5.96% -1.88% -
  Horiz. % 69.83% 68.27% 71.19% 96.45% 103.97% 98.12% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 127.76 228.31 210.63 202.07 185.11 146.14 106.37 3.10%
  YoY % -44.04% 8.39% 4.24% 9.16% 26.67% 37.39% -
  Horiz. % 120.11% 214.64% 198.02% 189.97% 174.02% 137.39% 100.00%
EPS 4.35 7.46 7.30 9.24 9.06 7.71 6.99 -7.60%
  YoY % -41.69% 2.19% -21.00% 1.99% 17.51% 10.30% -
  Horiz. % 62.23% 106.72% 104.43% 132.19% 129.61% 110.30% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 3.00 2.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.6500 1.1400 1.0700 1.0000 0.9100 0.8200 0.7300 -1.92%
  YoY % -42.98% 6.54% 7.00% 9.89% 10.98% 12.33% -
  Horiz. % 89.04% 156.16% 146.58% 136.99% 124.66% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 895,027
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.27 33.18 30.59 29.39 26.89 21.23 15.45 15.80%
  YoY % 12.33% 8.47% 4.08% 9.30% 26.66% 37.41% -
  Horiz. % 241.23% 214.76% 197.99% 190.23% 174.05% 137.41% 100.00%
EPS 1.27 1.08 1.06 1.34 1.32 1.12 1.02 3.72%
  YoY % 17.59% 1.89% -20.90% 1.52% 17.86% 9.80% -
  Horiz. % 124.51% 105.88% 103.92% 131.37% 129.41% 109.80% 100.00%
DPS 0.58 0.44 0.44 0.44 0.44 0.44 0.29 12.24%
  YoY % 31.82% 0.00% 0.00% 0.00% 0.00% 51.72% -
  Horiz. % 200.00% 151.72% 151.72% 151.72% 151.72% 151.72% 100.00%
NAPS 0.1896 0.1657 0.1554 0.1454 0.1322 0.1191 0.1060 10.17%
  YoY % 14.42% 6.63% 6.88% 9.98% 11.00% 12.36% -
  Horiz. % 178.87% 156.32% 146.60% 137.17% 124.72% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0000 1.4300 1.2300 1.1800 1.0400 1.0600 0.6900 -
P/RPS 0.78 0.63 0.58 0.58 0.56 0.73 0.65 3.08%
  YoY % 23.81% 8.62% 0.00% 3.57% -23.29% 12.31% -
  Horiz. % 120.00% 96.92% 89.23% 89.23% 86.15% 112.31% 100.00%
P/EPS 22.99 19.17 16.85 12.77 11.48 13.75 9.87 15.13%
  YoY % 19.93% 13.77% 31.95% 11.24% -16.51% 39.31% -
  Horiz. % 232.93% 194.22% 170.72% 129.38% 116.31% 139.31% 100.00%
EY 4.35 5.22 5.93 7.83 8.71 7.27 10.13 -13.14%
  YoY % -16.67% -11.97% -24.27% -10.10% 19.81% -28.23% -
  Horiz. % 42.94% 51.53% 58.54% 77.30% 85.98% 71.77% 100.00%
DY 2.00 2.10 2.44 2.54 2.88 2.83 2.90 -6.00%
  YoY % -4.76% -13.93% -3.94% -11.81% 1.77% -2.41% -
  Horiz. % 68.97% 72.41% 84.14% 87.59% 99.31% 97.59% 100.00%
P/NAPS 1.54 1.25 1.15 1.18 1.14 1.29 0.95 8.38%
  YoY % 23.20% 8.70% -2.54% 3.51% -11.63% 35.79% -
  Horiz. % 162.11% 131.58% 121.05% 124.21% 120.00% 135.79% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/07/15 05/08/14 31/07/13 30/07/12 29/07/11 29/07/10 30/07/09 -
Price 1.0300 1.4900 1.2700 1.3200 1.0400 1.1300 0.7000 -
P/RPS 0.81 0.65 0.60 0.65 0.56 0.77 0.66 3.47%
  YoY % 24.62% 8.33% -7.69% 16.07% -27.27% 16.67% -
  Horiz. % 122.73% 98.48% 90.91% 98.48% 84.85% 116.67% 100.00%
P/EPS 23.68 19.97 17.40 14.29 11.48 14.66 10.01 15.42%
  YoY % 18.58% 14.77% 21.76% 24.48% -21.69% 46.45% -
  Horiz. % 236.56% 199.50% 173.83% 142.76% 114.69% 146.45% 100.00%
EY 4.22 5.01 5.75 7.00 8.71 6.82 9.99 -13.37%
  YoY % -15.77% -12.87% -17.86% -19.63% 27.71% -31.73% -
  Horiz. % 42.24% 50.15% 57.56% 70.07% 87.19% 68.27% 100.00%
DY 1.94 2.01 2.36 2.27 2.88 2.65 2.86 -6.26%
  YoY % -3.48% -14.83% 3.96% -21.18% 8.68% -7.34% -
  Horiz. % 67.83% 70.28% 82.52% 79.37% 100.70% 92.66% 100.00%
P/NAPS 1.58 1.31 1.19 1.32 1.14 1.38 0.96 8.65%
  YoY % 20.61% 10.08% -9.85% 15.79% -17.39% 43.75% -
  Horiz. % 164.58% 136.46% 123.96% 137.50% 118.75% 143.75% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers